Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.78% first-year return on $352k initial cash invested.
-12.78%
Cash On Cash
3.6%
Cap Rate
0.6
DSCR
$7,363
Rent
-$3,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,363 income − $11,109 expenses = $3,746 out of pocket
Investment Breakdown
|
Purchase Price
$1675k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$335k
Closing costs
1%
$16,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,363
Total Expenses
$11,109
Mortgage P&I
114%
$8,397
Property Taxes
3%
$212
Home Insurance
8%
$586
HOA
0%
$0
Property Management
10%
$736
CapEx
5%
$368
Vacancy
6%
$442
Maintenance
5%
$368
Other
0%
$0